Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $65,352 initial cash invested.
-15.46%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$1,388
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $2,230 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,388
Total Expenses
$2,230
Mortgage P&I
112%
$1,553
Property Taxes
15%
$203
Home Insurance
8%
$114
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0